| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 720 398.00 | | 2 720 398.00 | 2 720 398.00 |
BZ Other receivables | 19 734.00 | | 19 734.00 | 19 734.00 |
CF Cash and cash equivalents | 110 301.00 | | 110 301.00 | 110 301.00 |
CJ TOTAL (II) | 130 035.00 | | 130 035.00 | 130 035.00 |
CO Grand total (0 to V) | 2 850 433.00 | | 2 850 433.00 | 2 850 433.00 |
CU Other investments | 2 720 398.00 | | 2 720 398.00 | 2 720 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | 260 000.00 | | 260 000.00 |
DD Legal reserve (1) | 26 000.00 | 20 358.00 | | 26 000.00 |
DG Other reserves | 572 893.00 | 386 808.00 | | 572 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 244 221.00 | 191 726.00 | | 244 221.00 |
DK Regulated provisions | 26 600.00 | 21 738.00 | | 26 600.00 |
DL TOTAL (I) | 1 129 714.00 | 880 631.00 | | 1 129 714.00 |
DU Loans and Debts from Credit Institutions (3) | 1 094 803.00 | 1 209 126.00 | | 1 094 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 602 355.00 | 596 956.00 | | 602 355.00 |
DX Trade payables and related accounts | 3 152.00 | 3 385.00 | | 3 152.00 |
DY Tax and social security liabilities | 20 410.00 | 86 511.00 | | 20 410.00 |
EC TOTAL (IV) | 1 720 719.00 | 1 895 978.00 | | 1 720 719.00 |
EE Grand total (I to V) | 2 850 433.00 | 2 776 609.00 | | 2 850 433.00 |
EG Accrued income and payables due within one year | 879 157.00 | 925 758.00 | | 879 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 180 004.00 | |
FW Other purchases and external expenses | | | 15 297.00 | |
FX Taxes, duties, and similar payments | | | 3 467.00 | |
FY Salaries and Wages | | | 105 023.00 | |
FZ Social Security Contributions | | | 40 784.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 164 618.00 | |
GG - OPERATING RESULT (I - II) | | | 15 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 081.00 | |
GP Total financial income (V) | | | 250 081.00 | |
GR Interest and similar expenses | | | 17 659.00 | |
GU Total financial expenses (VI) | | | 17 659.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 232 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 791.00 | | |
HD Total exceptional income (VII) | | 1 791.00 | | |
HG Exceptional depreciation and provisions | 4 862.00 | 5 320.00 | | 4 862.00 |
HH Total exceptional expenses (VIII) | 4 862.00 | 5 320.00 | | 4 862.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 862.00 | -3 529.00 | | -4 862.00 |
HK Income tax | -1 275.00 | -21 690.00 | | -1 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 085.00 | 392 218.00 | | 430 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 864.00 | 200 493.00 | | 185 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 244 221.00 | 191 726.00 | | 244 221.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 720 398.00 | | | 2 720 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 720 398.00 | |
I4 DECREASES Grand Total | | | 2 720 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 720 398.00 | | | 2 720 398.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 738.00 | 4 862.00 | | 21 738.00 |
7C Grand total | 21 738.00 | 4 862.00 | | 21 738.00 |
UJ - Exceptional | | 4 862.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 152.00 | 3 152.00 | | 3 152.00 |
8D Social Security and Other Social Organizations | 20 410.00 | 20 410.00 | | 20 410.00 |
8K Other liabilities (including liabilities related to repo transactions) | 499 206.00 | 499 206.00 | | 499 206.00 |
UX Other trade receivables | 19 734.00 | 19 734.00 | | 19 734.00 |
VH Loans with a maturity of more than one year at origin | 1 094 803.00 | 253 240.00 | 841 563.00 | 1 094 803.00 |
VI Group and Associates | 103 149.00 | 103 149.00 | | 103 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 734.00 | 19 734.00 | | 19 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 720 719.00 | 879 157.00 | 841 563.00 | 1 720 719.00 |
